Recent sale
93 YATELEY AVENUE
£325k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £377k for semi-detached houses in Birmingham. 241 transactions in the last 12 months; median £213k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £389,743 | £106,993 | +£2,976 | +£15,719 | 9.6% |
| Year 2 | £402,916 | £120,166 | +£5,952 | +£31,868 | 19.5% |
| Year 3 | £416,534 | £133,784 | +£8,928 | +£48,462 | 29.7% |
| Year 4 | £430,613 | £147,863 | +£11,904 | +£65,517 | 40.1% |
| Year 5 | £445,168 | £162,418 | +£14,880 | +£83,048 | 50.8% |
Assumes 3.38% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£163,340).
No forecast available.